18.33
Revenue₹B
14.78
15.59
16.48
17.64
19.34
20.51
22.37
23.91
26.12
27.79
19.24
7.52%
7.09%
10
16.65
Revenue growth%
29.11
31.45
28.75
27.28
30.09
32.35
31.87
33.42
32.77
32.22
24.29
32.35
31.66
61
22.15
Gross margin%
26.67
27.73
25.54
23.58
24.95
22.81
20.81
18.60
17.55
17.05
21.51
18.60
23.19
79
14.45
Operating margin%
30.59
29.72
31.18
28.86
28.15
25.71
26.36
25.25
26.57
26.42
21.17
26.36
27.36
46
3.90
Net margin%
17.01
16.47
16.86
15.64
15.52
17.16
18.84
16.54
17.41
14.72
18.87
17.16
16.70
12
11.31
P/E ratio (avg)x
47.37
46.08
54.65
57.90
62.42
74.15
81.84
85.64
101.7
101.3
16.61
85.64
68.28
6
12.86
EV/EBITx
22.66
24.50
24.08
28.64
27.28
27.05
32.10
36.91
38.84
45.51
8.355
36.91
27.96
50
5.28
FCF yield (avg)%
15.77
15.63
18.33
18.89
17.38
18.84
21.75
20.17
20.25
22.71
3.81
20.25
18.86
49
5.84
FCF margin%
2.57
3.94
5.93
5.66
4.63
3.23
3.49
2.47
2.22
1.06
27.75
2.47
3.36
87
0.243
FCF / Net incomex
2.863
3.013
3.471
4.028
4.275
4.422
4.900
5.467
5.861
5.767
0.695
5.467
4.348
36
25.92
ROIC%
4.61
1.76
0.49
0.40
0.96
0.92
3.59
2.13
1.33
0.72
23.06
1.33
1.14
7
13.01
Return on equity%
35.09
33.34
32.92
35.11
33.09
33.93
34.21
31.97
29.42
27.88
26.78
31.97
33.22
37
13.19
Return on assets%
11.96
9.95
10.00
10.44
11.54
11.88
10.89
8.57
6.65
8.76
16.63
8.76
10.22
92
788.15
EPS₹
552.14
496.87
470.81
509.85
473.63
456.62
426.93
440.00
478.30
427.54
858.94
(2.03%)
(2.33%)
—
14.91
EPS growth%
14.29
12.40
12.21
12.79
11.64
14.05
12.05
14.82
17.20
18.78
18.62
14.82
13.42
90
631.64
Bookvalue per sh₹
587.47
534.58
555.22
597.22
577.78
563.91
557.90
515.50
534.47
586.98
923.06
0.32%
0.10%
—
204.81
FCF per share₹
1,185
1,350
1,389
1,505
1,495
1,387
1,488
1,383
1,530
1,679
877.78
2.34%
3.38%
—
737.19
Dividend per sh₹
553.97
573.85
492.61
531.01
491.74
423.58
460.22
500.92
525.07
514.50
615.77
0.91%
(0.41%)
—
21.05
Div yield (avg)%
19.67
21.15
22.01
23.14
21.22
19.16
21.75
24.17
23.83
25.27
16.47
23.83
21.88
63
6.16
Payout ratio%
21.29
18.83
20.50
18.59
19.64
19.51
19.96
19.44
19.96
20.80
4.82
19.96
19.80
21
15.54
Shares (diluted)M
29.93
29.48
31.22
37.33
39.21
43.71
49.76
54.00
62.14
61.80
15.98
9.53%
9.31%
81
12.94
Buyback yield%
26.68
24.98
23.80
24.22
21.86
23.13
22.95
24.86
22.75
24.56
25.64
23.13
24.01
41
0.142
D/E ratiox
1.183
1.285
1.229
1.411
1.515
1.710
1.665
1.693
1.834
1.948
1.415
1.710
1.590
13
15.91
Enterprise value₹B
12.08
13.04
13.32
13.09
14.10
14.71
14.77
17.32
16.58
18.25
8.834
5.29%
5.67%
10
5.968
LT debt₹B
33.30
34.25
37.74
37.17
41.34
41.53
42.42
42.84
43.69
41.23
22.23
(0.05%)
3.25%
74
Revenue
₹27.79B
7.09%
1.00×
Cost of revenue
₹19.45B
7.09%
1.00×
Operating expenses
₹4.963B
6.59%
0.95×
Spread over hurdle
19.19%